Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Naga Dhunseri Group Ltd

NDGL
NSE
2,709.20
1.20%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Naga Dhunseri Group Ltd

NDGL
NSE
2,709.20
1.20%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
271Cr
Close
Close Price
2,709.20
Industry
Industry
NBFC - Others
PE
Price To Earnings
56.63
PS
Price To Sales
0.56
Revenue
Revenue
482Cr
Rev Gr TTM
Revenue Growth TTM
2,587.72%
PAT Gr TTM
PAT Growth TTM
39.21%
Peer Comparison
How does NDGL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NDGL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
05912394256120169138
Growth YoY
Revenue Growth YoY%
-87.51,213.232.2204.116,700.078.2-57.2-83.91,562.21,245.44,405.97,032.6
Expenses
ExpensesCr
100010005192142144
Operating Profit
Operating ProfitCr
-15812383142826-6
OPM
OPM%
-2,550.091.495.296.082.494.687.776.28.023.515.6-4.3
Other Income
Other IncomeCr
000000001203
Interest Expense
Interest ExpenseCr
000000003464
Depreciation
DepreciationCr
000000001555
PBT
PBTCr
391810-1831212017-12
Tax
TaxCr
0012013113-1-2
PAT
PATCr
391780701101718-10
Growth YoY
PAT Growth YoY%
-74.8-75.30.8-41.8-111.1-19.6-99.930.477.4136.61,83,700.0-194.9
NPM
NPM%
13,950.0181.0190.870.5-9.281.70.3571.0-0.114.410.9-7.6
EPS
EPS
27.990.3166.884.5-3.1173.3115.0110.2-126.3273.5-20.1-79.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1844792276112970482
Growth
Revenue Growth%
145.580.8-96.9-6.5208.1-12.675.5165.5142.2584.1
Expenses
ExpensesCr
16316423212253429
Operating Profit
Operating ProfitCr
213150-1559271853
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.111.0
Other Income
Other IncomeCr
00100000016
Interest Expense
Interest ExpenseCr
000000000317
Depreciation
DepreciationCr
000001111217
PBT
PBTCr
213159-6587372261427
Tax
TaxCr
0330-1101362
PAT
PATCr
211129-557737023825
Growth
PAT Growth%
369.014.2-25.6-160.31,150.527.8-3.6-66.9-67.3228.4
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.85.2
EPS
EPS
-180.4862.4308.090.2-54.4571.5730.3704.2338.4272.247.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
11111111111
Reserves
ReservesCr
872312714093644906407128651,2801,305
Current Liabilities
Current LiabilitiesCr
333055555243
Non Current Liabilities
Non Current LiabilitiesCr
0241015514213
Total Liabilities
Total LiabilitiesCr
912372804113704976507228851,8201,860
Current Assets
Current AssetsCr
151840815129712154
Non Current Assets
Non Current AssetsCr
752192404033554856417158731,665
Total Assets
Total AssetsCr
912372804113704976507228851,8201,860

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-81-816-72-15-8
Investing Cash Flow
Investing Cash FlowCr
8110-43-1000-6
Financing Cash Flow
Financing Cash FlowCr
-1-21000-1-1-14
Net Cash Flow
Net Cash FlowCr
-113-49-82-24-10
Free Cash Flow
Free Cash FlowCr
-81-916-72-25-17
CFO To PAT
CFO To PAT%
-338.17.7-65.58.9-108.7-13.03.1-1.820.4-105.3
CFO To EBITDA
CFO To EBITDA%
-340.66.3-53.8204.2-821.6-135.045.7-13.817.5-45.5

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
039131714074129127214413
Price To Earnings
Price To Earnings
0.00.54.37.90.01.31.81.86.312.0
Price To Sales
Price To Sales
0.00.91.628.717.410.320.711.67.45.8
Price To Book
Price To Book
0.00.20.60.20.10.10.20.20.30.3
EV To EBITDA
EV To EBITDA
-0.22.98.6179.3-43.713.425.513.67.736.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.098.3
OPM
OPM%
12.629.718.615.9-31.076.979.585.093.425.1
NPM
NPM%
12.724.315.3363.6-234.7800.21,170.3643.080.110.8
ROCE
ROCE%
2.65.75.62.3-1.712.011.510.13.11.1
ROE
ROE%
2.64.64.52.2-1.511.611.49.92.70.6
ROA
ROA%
2.54.54.32.2-1.511.511.29.82.60.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Naga Dhunseri Group Limited is an **RBI-registered Non-Banking Financial Company (NBFC)** (Registration No. **05.01813**) that has recently undergone a fundamental strategic transformation. Historically a standalone investment vehicle, the company has transitioned into a specialized holding company with a controlling interest in the global plantation sector, specifically tea and macadamia nuts. --- ### **Strategic Portfolio Realignment & Entity Rationalization** Between **December 2024** and **March 2025**, the Group executed a definitive inter-se share transfer with its associate, **Dhunseri Investments Limited (DIL)**. This "arm’s length" transaction was designed to streamline the Group’s focus by consolidating agricultural interests and exiting petrochemical-linked investments. * **Consolidation of Dhunseri Tea & Industries Limited (DTIL):** The Company acquired **48,09,595** equity shares (**45.77%** stake) of DTIL. This increased the total holding from **8.79%** to **54.56%**, officially making DTIL a **subsidiary**. * **Divestment of Dhunseri Ventures Limited (DVL):** The Company sold its entire holding of **30,78,759** equity shares (**8.79%** stake) in DVL to DIL. * **Objective:** This swap facilitates better management control over the core tea business while removing exposure to the petrochemical sector. --- ### **Core Business Segments & Global Footprint** The Group’s consolidated operations are divided into two distinct pillars: #### **1. Treasury Operations** The Group manages a substantial portfolio of shares and securities. Income is derived from dividends, interest, and capital appreciation. * **Portfolio Value:** Standalone investments grew to **₹31,319.11 Lakhs** by March 2025. * **Liquidity:** **97.40%** of the share capital is dematerialized, ensuring high liquidity. #### **2. Tea & Macadamia Plantations** Through its subsidiary DTIL and various step-down subsidiaries, the Group operates an integrated plantation business spanning harvesting, manufacturing, and sales. * **Geographic Reach:** Operations are centered in **Assam (India)** and **Malawi (Africa)**. * **Product Mix:** High-quality tea, macadamia nuts, and timber. * **Seasonality:** This segment is highly seasonal, leading to significant quarter-on-quarter performance fluctuations. --- ### **Operational Efficiency & Asset Monetization** The Group is aggressively divesting non-core or underperforming assets within the tea segment to optimize the balance sheet and improve margins. | Asset Divested | Date | Consideration / Profit | | :--- | :--- | :--- | | **Balijan (North) Tea Estate** | Nov 2025 (Decision) | **₹35.00 Crore** (Classified as Held for Sale) | | **Deohall Tea Estate** | Sept 2025 | **₹23.50 Crore** (Profit: **₹2.05 Crore**) | | **Dilli Tea Estate** | March 2025 | Profit: **₹11.55 Crore** | | **Jaipur Packet Factory** | Dec 2024 | Profit: **₹15.74 Crore** | | **Investment Property** | FY 2024-25 | Profit: **₹36.31 Lakhs** | --- ### **Financial Position & Capital Structure** The Group maintains a robust capital base with zero mobilization of funds through debt instruments or fixed deposits, resulting in the absence of a formal credit rating. **Consolidated Equity Summary (₹ Lakhs):** | Particulars | 31 March 2024 | 31 March 2023 | | :--- | :--- | :--- | | **Share Capital** | **100.00** | **100.00** | | **Other Equity** | **86,506.84** | **71,151.03** | | **Total Equity** | **86,606.84** | **71,251.03** | * **Working Capital:** Increased to **₹74.61 Crore** (March 2024) from **₹42.14 Crore** the previous year. * **Shareholder Returns:** The Board recommended a **25% dividend** on equity shares for FY25. * **Associate Contribution:** For the nine months ended Dec 31, 2024, the Group’s share of net profit from associates was **₹32.17 Crore**. --- ### **Risk Management & Regulatory Compliance** #### **Financial & Market Risks** * **Capital Adequacy:** Consistently maintains a **Minimum Capital to Risk Weighted Assets Ratio (CRAR)** exceeding the RBI-mandated **15%**. * **Credit Risk:** Maximum exposure stood at **₹889.94 Crore** (March 2025). The Group maintains a **0.40% Expected Credit Loss (ECL)** provision on loan assets. * **Valuation Risk:** A key focus for management is the valuation of **unquoted equity shares**, which requires significant judgment due to limited market liquidity. #### **International & Macroeconomic Risks** * **Hyperinflationary Accounting (Ind AS 29):** Applied effective **April 1, 2024**, for Malawi-based subsidiaries (**Makandi Tea & Coffee Estates Ltd** and **Kawalazi Estate**) due to a 3-year cumulative inflation rate of **116%**. * **Impact:** Recognized a non-cash net loss of **₹77.22 Lakhs** for the nine months ended Dec 31, 2025. * **Restatement:** A **₹5,753.99 Lakhs** adjustment was made to opening retained earnings for PPE restatements. * **Subsidiary Winding Up:** **Dhunseri Mauritius Pte Ltd.** is in the process of winding up; the Group has committed financial support to clear all obligations prior to dissolution. #### **Operational & Labour Risks** * **Agricultural Inputs:** To mitigate supply chain risks in remote areas, the Group maintains strategic inventories of agro-chemicals, fertilizers, and coal. * **Labour Obligations:** The Group is discharging inherited **Employees Provident Fund** liabilities from previous estate acquisitions, with **₹1.34 Crore** outstanding as of March 2025. * **Labour Codes:** Management has assessed the impact of the **four new Labour Codes (Nov 2025)** and determined that incremental liabilities are **not material**. --- ### **Governance & Leadership Transitions** The Group has recently strengthened its leadership and compliance framework: * **CFO:** **Mr. Sudarshan Mall** appointed effective **April 15, 2026**. * **Compliance Officer:** **Ms. Sakshi Agarwal** appointed effective **May 23, 2025**. * **Audit Oversight:** The **Audit Committee** oversees the Risk Management Policy, supported by internal audits to identify risks across all functional verticals.